¥1,395.00 ($8.84)

-34.00 (-2.38%)

Weekly Expected Move ±2.4%

¥1328 ¥1361 ¥1395 ¥1429 ¥1462

JPX · Consumer Defensive · Packaged Foods · Tech Score Neutral · Power 47 · ¥53.4B mcap · 23M float · 0.416% daily turnover

Revenue

$296.0B -5.7% ▼

5Y CAGR: +6.6%

Gross Profit

$31.9B +3.7% ▲

5Y CAGR: +6.2%

Operating Income

$6.3B -18.2% ▼

5Y CAGR: +3.2%

Net Income

$5.4B +6.0% ▲

5Y CAGR: +7.0%

EPS (Diluted)

$140.82 +5.9% ▲

5Y CAGR: +7.6%

EBITDA

$10.6B -3.8% ▼

5Y CAGR: +4.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$214.1B	$243.2B	$307.9B	$313.9B	$296.0B
YoY Growth	-0.4%	+13.6%	+26.6%	+1.9%	-5.7%
Cost of Revenue	$192.2B	$220.5B	$285.2B	$283.2B	$264.2B
Gross Profit	$22.0B	$22.7B	$22.7B	$30.7B	$31.9B
Gross Margin	10.3%	9.3%	7.4%	9.8%	10.8%
R&D Expenses	$752M	$755M	$790M	$853M	$917M
SG&A Expenses	$16.3B	$18.4B	$21.3B	$22.1B	$25.5B
Operating Expenses	$16.3B	$18.4B	$21.3B	$23.0B	$25.5B
Operating Income	$5.7B	$4.3B	$1.4B	$7.8B	$6.3B
Operating Margin	2.6%	1.8%	0.5%	2.5%	2.1%
Interest Expense	$99M	$94M	$158M	$183M	$190M
Income Before Tax	$6.5B	$5.1B	$1.6B	$7.5B	$6.8B
Tax Expense	$2.0B	$1.4B	$596M	$2.4B	$1.3B
Net Income	$4.4B	$3.7B	$1.0B	$5.1B	$5.4B
Net Margin	2.1%	1.5%	0.3%	1.6%	1.8%
EPS (Diluted)	$112.76	$94.64	$26.99	$132.96	$140.82
EBITDA	$9.7B	$8.4B	$5.0B	$11.0B	$10.6B
Shares Outstanding	39M	39M	38M	38M	38M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$74.0B	$77.2B	$70.5B	$72.0B	$70.4B	$76.7B	$71.6B	$78.4B
Cost of Revenue	$65.7B	$69.7B	$62.4B	$64.1B	$62.2B	$67.6B	$62.9B	$69.8B
Gross Profit	$8.3B	$7.6B	$8.2B	$7.9B	$8.1B	$9.2B	$8.7B	$8.6B
Gross Margin	11.3%	9.8%	11.6%	10.9%	11.5%	11.9%	12.2%	11.0%
R&D Expenses	$0	$0	$917M	$0	$0	$0	$0	$0
SG&A Expenses	$6.3B	$6.7B	$6.1B	$6.4B	$6.3B	$6.8B	$6.2B	$6.5B
Operating Expenses	$6.3B	$6.7B	$6.1B	$6.4B	$6.3B	$6.8B	$6.2B	$6.5B
Operating Income	$2.1B	$916M	$2.1B	$1.5B	$1.8B	$2.4B	$2.5B	$2.1B
Operating Margin	2.8%	1.2%	2.9%	2.1%	2.5%	3.1%	3.4%	2.7%
Interest Expense	$46M	$48M	$59M	$56M	$65M	$61M	$68M	$67M
Income Before Tax	$2.1B	$917M	$2.0B	$1.9B	$1.8B	$2.4B	$2.4B	$2.6B
Tax Expense	$259M	$285M	$292M	$263M	$571M	$724M	$632M	$795M
Net Income	$1.8B	$620M	$1.7B	$1.6B	$1.2B	$1.7B	$1.8B	$1.8B
Net Margin	2.4%	0.8%	2.4%	2.3%	1.8%	2.2%	2.5%	2.2%
EPS (Diluted)	$46.71	$16.18	$43.84	$42.83	$32.31	$44.74	$46.83	$46.02
EBITDA	$3.0B	$1.9B	$3.0B	$2.9B	$2.9B	$3.5B	$3.5B	$3.2B
Shares Outstanding	38M	38M	38M	38M	38M	38M	38M	38M

2060.T JPX